Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.6% first-year return on $160k initial cash invested.
-4.6%
Cash On Cash
5.11%
Cap Rate
0.88
DSCR
$5,259
Rent
-$615
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$678k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$160k
Downpayment
20%
$136k
Closing costs
1%
$6,784
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,259
Total Expenses
$5,874
Mortgage P&I
63%
$3,292
Property Taxes
10%
$541
Home Insurance
5%
$254
HOA
0%
$0
Property Management
12%
$631
CapEx
4%
$210
Vacancy
3%
$158
Maintenance
4%
$210
Other
11%
$578